[THPLANT] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[THPLANT] TH PLANTATIONS BHD
Announcement Date
21-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 26.26%
YoY- 94.26%
Quarter Report
Latest QR
Upcoming QR
THPLANT's Result
THPLANT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 454,826 434,835 432,268 400,524 363,812 365,972 324,798 25.14%
PBT 177,452 183,022 204,583 189,724 148,029 144,552 107,551 39.58%
Tax -36,395 -33,257 -51,054 -47,879 -36,290 -36,137 -25,883 25.48%
NP 141,057 149,765 153,529 141,845 111,739 108,415 81,668 43.90%
-
NP to SH 116,062 124,829 129,671 118,080 93,525 89,482 69,472 40.75%
-
Tax Rate 20.51% 18.17% 24.96% 25.24% 24.52% 25.00% 24.07% -
Total Cost 313,769 285,070 278,739 258,679 252,073 257,557 243,130 18.51%
-
Net Worth 650,717 625,955 585,104 546,181 505,764 512,968 468,702 24.42%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 63,613 63,613 61,067 61,067 61,067 61,067 41,473 32.96%
Div Payout % 54.81% 50.96% 47.09% 51.72% 65.30% 68.25% 59.70% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 650,717 625,955 585,104 546,181 505,764 512,968 468,702 24.42%
NOSH 516,442 508,906 508,786 505,723 500,756 488,541 488,231 3.81%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 31.01% 34.44% 35.52% 35.41% 30.71% 29.62% 25.14% -
ROE 17.84% 19.94% 22.16% 21.62% 18.49% 17.44% 14.82% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 88.07 85.44 84.96 79.20 72.65 74.91 66.53 20.54%
EPS 22.47 24.53 25.49 23.35 18.68 18.32 14.23 35.56%
DPS 12.32 12.50 12.00 12.08 12.20 12.50 8.50 28.04%
NAPS 1.26 1.23 1.15 1.08 1.01 1.05 0.96 19.85%
Adjusted Per Share Value based on latest NOSH - 505,723
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 40.74 38.95 38.72 35.88 32.59 32.78 29.09 25.14%
EPS 10.40 11.18 11.62 10.58 8.38 8.02 6.22 40.82%
DPS 5.70 5.70 5.47 5.47 5.47 5.47 3.72 32.87%
NAPS 0.5829 0.5607 0.5241 0.4892 0.453 0.4595 0.4198 24.43%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.85 2.12 1.95 2.04 2.04 2.08 1.51 -
P/RPS 3.24 2.48 2.30 2.58 2.81 2.78 2.27 26.74%
P/EPS 12.68 8.64 7.65 8.74 10.92 11.36 10.61 12.60%
EY 7.89 11.57 13.07 11.45 9.16 8.81 9.42 -11.13%
DY 4.32 5.90 6.16 5.92 5.98 6.01 5.63 -16.17%
P/NAPS 2.26 1.72 1.70 1.89 2.02 1.98 1.57 27.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/04/12 21/02/12 20/10/11 21/07/11 21/04/11 21/02/11 01/11/10 -
Price 2.81 2.75 1.99 2.10 2.18 1.90 1.66 -
P/RPS 3.19 3.22 2.34 2.65 3.00 2.54 2.50 17.62%
P/EPS 12.50 11.21 7.81 8.99 11.67 10.37 11.67 4.68%
EY 8.00 8.92 12.81 11.12 8.57 9.64 8.57 -4.48%
DY 4.38 4.55 6.03 5.75 5.59 6.58 5.12 -9.87%
P/NAPS 2.23 2.24 1.73 1.94 2.16 1.81 1.73 18.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment